[MFCB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 19.11%
YoY- 63.31%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 635,304 610,508 523,323 463,103 500,889 471,813 478,387 4.83%
PBT 129,102 141,352 121,126 117,520 75,139 95,739 94,676 5.29%
Tax -35,440 -28,784 -21,905 -21,332 -9,066 -13,252 -23,120 7.37%
NP 93,662 112,568 99,221 96,188 66,073 82,487 71,556 4.58%
-
NP to SH 57,927 75,090 65,197 65,626 40,184 50,463 46,120 3.86%
-
Tax Rate 27.45% 20.36% 18.08% 18.15% 12.07% 13.84% 24.42% -
Total Cost 541,642 497,940 424,102 366,915 434,816 389,326 406,831 4.88%
-
Net Worth 448,684 454,166 458,594 444,753 235,220 236,903 313,671 6.14%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 15,947 20,458 17,201 16,318 12,944 13,049 11,800 5.14%
Div Payout % 27.53% 27.24% 26.38% 24.87% 32.21% 25.86% 25.59% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 448,684 454,166 458,594 444,753 235,220 236,903 313,671 6.14%
NOSH 224,342 227,083 229,297 232,855 235,220 236,903 235,843 -0.82%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.74% 18.44% 18.96% 20.77% 13.19% 17.48% 14.96% -
ROE 12.91% 16.53% 14.22% 14.76% 17.08% 21.30% 14.70% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 283.19 268.85 228.23 198.88 212.94 199.16 202.84 5.71%
EPS 25.82 33.07 28.43 28.18 17.08 21.30 19.56 4.73%
DPS 7.11 9.00 7.50 7.00 5.50 5.50 5.00 6.03%
NAPS 2.00 2.00 2.00 1.91 1.00 1.00 1.33 7.02%
Adjusted Per Share Value based on latest NOSH - 232,855
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 64.28 61.77 52.95 46.86 50.68 47.74 48.40 4.83%
EPS 5.86 7.60 6.60 6.64 4.07 5.11 4.67 3.85%
DPS 1.61 2.07 1.74 1.65 1.31 1.32 1.19 5.16%
NAPS 0.454 0.4595 0.464 0.45 0.238 0.2397 0.3174 6.14%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.60 1.69 1.77 1.41 0.81 1.41 1.10 -
P/RPS 0.57 0.63 0.78 0.71 0.38 0.71 0.54 0.90%
P/EPS 6.20 5.11 6.23 5.00 4.74 6.62 5.63 1.61%
EY 16.14 19.57 16.06 19.99 21.09 15.11 17.78 -1.59%
DY 4.44 5.33 4.24 4.96 6.79 3.90 4.55 -0.40%
P/NAPS 0.80 0.85 0.89 0.74 0.81 1.41 0.83 -0.61%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 24/02/11 25/02/10 26/02/09 28/02/08 01/03/07 -
Price 1.59 1.73 1.70 1.57 0.71 1.25 1.47 -
P/RPS 0.56 0.64 0.74 0.79 0.33 0.63 0.72 -4.09%
P/EPS 6.16 5.23 5.98 5.57 4.16 5.87 7.52 -3.26%
EY 16.24 19.11 16.73 17.95 24.06 17.04 13.30 3.38%
DY 4.47 5.20 4.41 4.46 7.75 4.40 3.40 4.66%
P/NAPS 0.80 0.87 0.85 0.82 0.71 1.25 1.11 -5.30%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment